Vernon Corporation has three divisions, each operating as a responsibility center. To provide an incentive for divisional executive officers, the company gives divisional management a bonus equal to 18 percent of the excess of actual net income over budgeted net income. The following is Atlantic Division's current year's performance: Current Year $4,180,000 2,320,000 1,860,000 840,000 $1,020,000 Sales revenue Cost of goods sold Gross profit Selling & administrative expenses Net income The president has just received next year's budget proposal from the vice president in charge of Atlantic Division. The proposal budgets a 5 percent increase in sales revenue with an extensive explanation about stiff market competition. The president is puzzled Atlantic has enjoyed revenue growth of around 10 percent for each of the past five years. The president had consistently approved the division's budget proposals based on 5 percent growth in the past. This time, the president wants to show that he is not a fool. "I will impose a 15 percent revenue increase to teach them a lesson!" the president says to himself smugly Assume that cost of goods sold and selling and administrative expenses remain stable in proportion to sales. Required a. Prepare the budgeted income statement based on Atlantic Division's proposal of a 5 percent increase. b-1. Prepare income statement with 10% growth. b-2. If growth is actually 10 percent as usual, how much bonus would Atlantic Division's executive officers receive if the president had approved the division's proposal? c. Prepare the budgeted income statement based on the 15 percent increase the president imposed d. If the actual results turn out to be a 10 percent increase as usual, how much bonus would Atlantic Division's executive officers receive since the president imposed a 15 percent increase? Vernon Corporation has three divisions, each operating as a responsibility center. To provide an incentive for divisional executive officers, the company gives divisional management a bonus equal to 18 percent of the excess of actual net income over budgeted net income. The following is Atlantic Division's current year's performance: Current Year $4,180,000 2,320,000 1,860,000 840,000 $1,020,000 Sales revenue Cost of goods sold Gross profit Selling & administrative expenses Net income The president has just received next year's budget proposal from the vice president in charge of Atlantic Division. The proposal budgets a 5 percent increase in sales revenue with an extensive explanation about stiff market competition. The president is puzzled Atlantic has enjoyed revenue growth of around 10 percent for each of the past five years. The president had consistently approved the division's budget proposals based on 5 percent growth in the past. This time, the president wants to show that he is not a fool. "I will impose a 15 percent revenue increase to teach them a lesson!" the president says to himself smugly Assume that cost of goods sold and selling and administrative expenses remain stable in proportion to sales. Required a. Prepare the budgeted income statement based on Atlantic Division's proposal of a 5 percent increase. b-1. Prepare income statement with 10% growth. b-2. If growth is actually 10 percent as usual, how much bonus would Atlantic Division's executive officers receive if the president had approved the division's proposal? c. Prepare the budgeted income statement based on the 15 percent increase the president imposed d. If the actual results turn out to be a 10 percent increase as usual, how much bonus would Atlantic Division's executive officers receive since the president imposed a 15 percent increase? Complete this question by entering your answers in the tabs below. Req B1 Req A Req B2 Reqs C and D Prepare the budgeted income statement based on Atlantic Division's proposal of a 5 percent increase. VERNON CORPORATION Budgeted Income Statement Sales revenue Cost of goods sold Gross profit 0 Selling & administrative expenses 0 Net income Complete this question by entering your answers in the tabs below. Req B1 Req B2 Req A Reqs C and D Prepare inrnt statement with 10% growth VERNON CORPORATION Income Statement Sales revenue Cost of goods sold Gross profit S 0 Selling & administrative expenses Net income 0 Complete this question by entering your answers in the tabs below. Req B1 Req B2 Req A Reqs C and D If growth is actually 10 percent as usual, how much bonus would Atlantic Division's executive officers receive if the president had approved the division's proposal? Bonus Complete this question by entering your answers in the tabs below. Reqs C and D Req B2 Req A Req B1 Prepare the budgeted income statement based on the 15 percent increase the president imposed. If the actual results turn out to be a 10 percent increase as usual, how much bonus would Atlantic Division's executive officers receive since the president imposed a 15 percent increase? VERNON CORPORATION Budgeted Income Statement Sales revenue Cost of goods sold Gross profit 0 Selling & administrative expenses Net income S 0 Bonus